Income Breakdown
| TV Revenue | $219K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $160K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $18K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $203K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$448K |
$1.7M |
$-1.2M |
$-1.6M |
| Sep 2026 |
$427K |
$932K |
$-505K |
$-358K |
| Aug 2026 |
$0 |
$0 |
$0 |
$147K |